FOR_SALEExcellent Deal6 days on market

10926 SW 79th Ter

10926 SW 79th Ter, Ocala, FL 34476, Ocala, FL 34476
$159,900
Zestimate®:$146,200

Listing Price

Property image 1
10926 SW 79th Ter, Ocala, FL 34476
Loc: Ocala, FL
Days Listed
6
Tax Assessed
$141k
Zestimate®
$146k
Market Rate
Lot Size
10,454 sqft
Rent Estimate
$1,436/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

4

Marion Oaks Elementary School

PK-5
4.1 mi away
3

Horizon Academy At Marion Oaks

6-8
5.6 mi away
4

West Port High School

9-12
6.2 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.57%
Total ROI
27.5%
Cash Flow
$200/mo
DSCR
1.25
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-06Price change$159,900$167
2026-08-11Listed for sale$149,900$156
2026-07-08Contingent$149,900$156
2026-06-15Pending sale$149,900$156
2026-06-04Listed for sale$149,900$156
2017-07-27Sold$45,000$47
2015-06-25Sold$25,000$26

Tax History

YearProperty TaxTax Assessment
2025$2,538.89$125,783
2024$2,348.57$114,348
2023$2,213.81$103,953
2022$1,944.81$94,388
2021$1,729.54$85,807
2020$1,610.32$78,006
2019$1,484.33$70,915
2018$1,484.33$64,468
2017$1,146.06$52,945
2016$1,033.26$49,864
2015$1,033.26$46,199
2014$950.09$43,441
2013$937.37$43,190
2012$949.45$44,155
2011$633.83$48,781
2010$657.45$50,436
2009$628.95$49,110
2008$621.22$49,061
2007$591.5$47,634
2006$604.23$46,473
2005$540.79$45,119
2004$540.79$43,805
2002$436.21$41,982
2001$374.77$40,118
2000$374.77$40,118
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
960
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $159,900Rent Basis: Observed Comp Model ($1,436/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.31%

NOI: $10,091/yr

Cash-on-Cash Yield
0.4%

On $36,777 invested

DSCR Ratio
1.01x

Tight qualification

5-Yr Leveraged ROI
+96.0%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$115/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$72/mo
Repairs & Maintenance (10% of rent)-$144/mo
Property Management (8% of rent)-$115/mo
Total Pure Operating Expenses-$595/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,436/mo
Less: Operating Expenses-$595/mo
Net Operating Income (NOI)+$841/mo
Less: Debt Service (30yr @ 6.75%)-$830/mo
Net Cash Flow
$11/mo
$134/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Ocala.